<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£44,448</td><td>£45,115</td><td>£46,243</td><td>£47,399</td><td>£48,821</td><td>£232,025</td></tr><tr><td>Total Expenses</td><td>£32,996</td><td>£33,177</td><td>£33,396</td><td>£33,620</td><td>£33,868</td><td>£167,057</td></tr><tr><td>Profit Before Tax</td><td>£11,452</td><td>£11,938</td><td>£12,847</td><td>£13,779</td><td>£14,953</td><td>£64,968</td></tr><tr><td>Profit After Tax      </td><td>£9,276</td><td>£9,670</td><td>£10,406</td><td>£11,161</td><td>£12,112</td><td>£52,624</td></tr><tr><td>Change In Property Value</td><td>£11,900</td><td>£12,138</td><td>£24,762</td><td>£32,190</td><td>£33,799</td><td>£114,789</td></tr><tr><td>Net Return</td><td>£21,176</td><td>£21,808</td><td>£35,167</td><td>£43,351</td><td>£45,911</td><td>£167,413</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>23%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>